| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 229 916.00 | 99 147.00 | 130 770.00 | 229 916.00 |
BD Other fixed assets | 452 046.00 | | 452 046.00 | 452 046.00 |
BJ TOTAL (I) | 696 620.00 | 99 147.00 | 597 474.00 | 696 620.00 |
BZ Other receivables | 34 149.00 | | 34 149.00 | 34 149.00 |
CF Cash and cash equivalents | 470 606.00 | | 470 606.00 | 470 606.00 |
CJ TOTAL (II) | 504 755.00 | | 504 755.00 | 504 755.00 |
CO Grand total (0 to V) | 1 201 376.00 | 99 147.00 | 1 102 229.00 | 1 201 376.00 |
CU Other investments | 14 658.00 | | 14 658.00 | 14 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DB Share, merger, contribution premiums, etc. | 327 000.00 | 327 000.00 | | 327 000.00 |
DD Legal reserve (1) | 11 089.00 | 944.00 | | 11 089.00 |
DG Other reserves | 510 034.00 | 347 279.00 | | 510 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 053.00 | 202 900.00 | | 1 053.00 |
DL TOTAL (I) | 1 099 176.00 | 1 128 123.00 | | 1 099 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 19 656.00 | | |
DX Trade payables and related accounts | 2 544.00 | 4 968.00 | | 2 544.00 |
DY Tax and social security liabilities | 509.00 | 41 267.00 | | 509.00 |
EC TOTAL (IV) | 3 053.00 | 65 892.00 | | 3 053.00 |
EE Grand total (I to V) | 1 102 229.00 | 1 194 014.00 | | 1 102 229.00 |
EG Accrued income and payables due within one year | 3 053.00 | | | 3 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 628.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
FY Salaries and Wages | | | 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 983.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 59 560.00 | |
GG - OPERATING RESULT (I - II) | | | -59 560.00 | |
GH Attributed profit or transferred loss (III) | | | 3 298.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 57 545.00 | |
GP Total financial income (V) | | | 57 545.00 | |
GR Interest and similar expenses | | | 230.00 | |
GU Total financial expenses (VI) | | | 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 315.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 4 433.00 | | |
HH Total exceptional expenses (VIII) | | 4 433.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 433.00 | | |
HK Income tax | | 1 441.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 843.00 | 212 277.00 | | 60 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 790.00 | 9 377.00 | | 59 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 053.00 | 202 900.00 | | 1 053.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 562 040.00 | | 134 583.00 | 562 040.00 |
I3 DECREASES Total Financial Fixed Assets | | 3.00 | 466 704.00 | |
I4 DECREASES Grand Total | | 3.00 | 696 620.00 | |
IO DECREASES Total including other intangible assets | | | 229 916.00 | |
KD ACQUISITIONS Total including other intangible assets | 229 916.00 | | | 229 916.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 332 124.00 | | 134 583.00 | 332 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 163.00 | 45 983.00 | | 53 163.00 |
PE DEPRECIATION Total including other intangible assets | 53 163.00 | 45 983.00 | | 53 163.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 544.00 | 2 544.00 | | 2 544.00 |
8D Social Security and Other Social Organizations | 509.00 | 509.00 | | 509.00 |
UX Other trade receivables | 34 149.00 | 34 149.00 | | 34 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 149.00 | 34 149.00 | | 34 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 053.00 | 3 053.00 | | 3 053.00 |
